[QL] QoQ Quarter Result on 31-Dec-2018 [#3]

Stock
[QL] QL RESOURCES BHD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- 14.24%
YoY- 19.5%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 1,072,852 993,213 898,033 978,858 920,255 816,175 784,427 23.19%
PBT 84,330 62,161 61,176 92,965 66,999 51,178 55,893 31.51%
Tax -14,458 -12,821 -16,178 -17,675 -5,513 -7,522 -9,795 29.60%
NP 69,872 49,340 44,998 75,290 61,486 43,656 46,098 31.91%
-
NP to SH 69,682 50,551 43,227 69,137 60,517 43,862 46,364 31.17%
-
Tax Rate 17.14% 20.63% 26.45% 19.01% 8.23% 14.70% 17.52% -
Total Cost 1,002,980 943,873 853,035 903,568 858,769 772,519 738,329 22.63%
-
Net Worth 1,979,374 1,995,598 1,946,925 1,914,476 6,051,693 1,865,803 1,800,906 6.49%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - 73,009 - - - 73,009 -
Div Payout % - - 168.90% - - - 157.47% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 1,979,374 1,995,598 1,946,925 1,914,476 6,051,693 1,865,803 1,800,906 6.49%
NOSH 1,622,438 1,622,438 1,622,438 1,622,438 1,622,438 1,622,438 1,622,438 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 6.51% 4.97% 5.01% 7.69% 6.68% 5.35% 5.88% -
ROE 3.52% 2.53% 2.22% 3.61% 1.00% 2.35% 2.57% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 66.13 61.22 55.35 60.33 56.72 50.31 48.35 23.19%
EPS 4.29 3.12 2.66 4.26 3.73 2.70 2.86 31.00%
DPS 0.00 0.00 4.50 0.00 0.00 0.00 4.50 -
NAPS 1.22 1.23 1.20 1.18 3.73 1.15 1.11 6.49%
Adjusted Per Share Value based on latest NOSH - 1,622,438
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 29.39 27.21 24.60 26.81 25.21 22.36 21.49 23.18%
EPS 1.91 1.38 1.18 1.89 1.66 1.20 1.27 31.23%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 -
NAPS 0.5422 0.5467 0.5333 0.5244 1.6578 0.5111 0.4933 6.49%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 7.21 6.84 6.88 6.81 6.83 6.00 5.09 -
P/RPS 10.90 11.17 12.43 11.29 12.04 11.93 10.53 2.32%
P/EPS 167.87 219.53 258.23 159.81 183.11 221.94 178.12 -3.87%
EY 0.60 0.46 0.39 0.63 0.55 0.45 0.56 4.70%
DY 0.00 0.00 0.65 0.00 0.00 0.00 0.88 -
P/NAPS 5.91 5.56 5.73 5.77 1.83 5.22 4.59 18.33%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 29/11/19 28/08/19 30/05/19 28/02/19 26/11/18 27/08/18 24/05/18 -
Price 7.25 6.90 6.80 6.90 7.21 6.18 5.32 -
P/RPS 10.96 11.27 12.29 11.44 12.71 12.28 11.00 -0.24%
P/EPS 168.81 221.46 255.22 161.92 193.30 228.60 186.17 -6.31%
EY 0.59 0.45 0.39 0.62 0.52 0.44 0.54 6.07%
DY 0.00 0.00 0.66 0.00 0.00 0.00 0.85 -
P/NAPS 5.94 5.61 5.67 5.85 1.93 5.37 4.79 15.41%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment